2024-04-29  5:44:54 PM Chg. +0.31 Volume Bid5:45:01 PM Ask5:45:01 PM Market Capitalization Dividend Y. P/E Ratio
36.40USD +0.85% 193,829
Turnover: 5.08 mill.
36.39Bid Size: 500 36.40Ask Size: 500 9.95 bill.USD 3.26% 19.57

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  5,001.6150   5,399.8600   5,930.3260   6,345.7900   9,512.8770
Intangible Assets
  -   -   -   -   7.2410
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,030.3410   6,201.2170   6,817.3240   7,349.2470   13,325.0570
Inventories
  12.9610   14.3610   15.8440   18.3790   -
Accounts Receivable
  97.3940   98.5960   101.2250   67.1370   154.7750
Cash and Cash Equivalents
  3.7630   4.2040   3.6270   1,868.9220   4.8270
Current Assets
  128.6500   131.2460   147.1720   2,012.7380   380.2200
Total Assets
  6,158.9910   6,332.4630   6,964.4960   9,361.9850   13,705.2770

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  59.8720   59.1650   77.3310   74.9190   177.4890
Long-term debt
  1,737.6050   2,007.7530   2,398.4640   2,943.3270   5,507.7440
Liabilities to Banks
  6.5000   3.7000   15.4000   25.7000   78.2000
Provisions
  25.6000   23.8000   70.7000   79.4000   182.7000
Liabilities
  4,308.9230   4,374.8420   4,955.1320   5,481.1250   9,021.4000
Share Capital
  90.1550   90.3500   90.5760   111.9350   124.2850
Total Equity
  1,850.0680   1,957.6210   2,009.3640   3,880.8600   4,683.8770
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,158.9910   6,332.4630   6,964.4960   9,361.9850   13,705.2770

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  819.8750   809.5250   838.0910   889.6920   1,462.6980
Depreciation (total)
  133.0080   136.7240   146.6730   156.4760   257.0590
Operating Result
  325.5850   328.9670   323.1780   340.1590   434.6860
Interest Income
  80.5940   88.3410   98.9020   125.3830   188.4350
Income Before Taxes
  255.1600   256.6520   178.3190   211.5260   264.9710
Income Taxes
  20.9780   16.9140   -13.6690   -13.0170   -19.8780
Minority Interests Profit
  -   -   -   -   -
Net Income
  234.1820   239.7380   191.9880   224.5430   284.8490

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.3200   1.3500   1.0800   1.0400   1.1400
Dividend per Share
  0.7386   0.7920   0.8474   0.9066   0.9700

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  395.7880   381.3180   368.5220   338.5230   508.0240
Cash Flow from Investing Activities
  -383.2090   -480.3840   -639.8150   -604.6030   -4,333.6660
Cash Flow from Financing
  -12.0450   99.5070   270.7160   2,131.3750   1,961.5470
Decrease / Increase in Cash
  .5340   .4410   -.5770   1,865.2950   -1,864.0950
Employees
  1,551   1,530   1,570   1,583   3,180